Average Number of Employees
432023-10-01 ~ 2024-09-30
342022-10-01 ~ 2023-09-30
Turnover/Revenue
13,350,464 GBP2023-10-01 ~ 2024-09-30
10,962,048 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-7,646,647 GBP2023-10-01 ~ 2024-09-30
-7,026,987 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
5,703,817 GBP2023-10-01 ~ 2024-09-30
3,935,061 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-3,951,492 GBP2023-10-01 ~ 2024-09-30
-3,187,657 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
4,425,022 GBP2023-10-01 ~ 2024-09-30
1,505,562 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
39,294 GBP2023-10-01 ~ 2024-09-30
25,258 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
4,157,695 GBP2023-10-01 ~ 2024-09-30
1,310,379 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
3,139,681 GBP2023-10-01 ~ 2024-09-30
1,050,406 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
17,791,314 GBP2024-09-30
18,601,597 GBP2023-09-30
Fixed Assets - Investments
16,941,825 GBP2024-09-30
7,485,530 GBP2023-09-30
Fixed Assets
34,733,139 GBP2024-09-30
26,087,127 GBP2023-09-30
Total Inventories
3,733,144 GBP2024-09-30
3,549,980 GBP2023-09-30
Debtors
Current
2,726,275 GBP2024-09-30
1,671,145 GBP2023-09-30
Cash at bank and in hand
35,921 GBP2024-09-30
1,337,655 GBP2023-09-30
Current Assets
6,495,340 GBP2024-09-30
6,558,780 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,225,388 GBP2024-09-30
Net Current Assets/Liabilities
3,269,952 GBP2024-09-30
3,908,003 GBP2023-09-30
Total Assets Less Current Liabilities
38,003,091 GBP2024-09-30
29,995,130 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-9,915,367 GBP2024-09-30
Net Assets/Liabilities
27,018,146 GBP2024-09-30
24,388,715 GBP2023-09-30
Equity
Called up share capital
112 GBP2024-09-30
112 GBP2023-09-30
112 GBP2022-10-01
Share premium
198 GBP2024-09-30
198 GBP2023-09-30
198 GBP2022-10-01
Other miscellaneous reserve
765 GBP2024-09-30
765 GBP2023-09-30
765 GBP2022-10-01
Retained earnings (accumulated losses)
25,757,585 GBP2024-09-30
24,387,640 GBP2023-09-30
23,623,744 GBP2022-10-01
Equity
27,018,146 GBP2024-09-30
24,388,715 GBP2023-09-30
23,624,819 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
3,139,681 GBP2023-10-01 ~ 2024-09-30
1,050,406 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-510,250 GBP2023-10-01 ~ 2024-09-30
-286,510 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-510,250 GBP2023-10-01 ~ 2024-09-30
-286,510 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
517,454 GBP2023-10-01 ~ 2024-09-30
497,028 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
-709,816 GBP2024-09-30
849,168 GBP2023-09-30
1,147,197 GBP2022-10-01
Bank Overdrafts
-745,737 GBP2024-09-30
-488,487 GBP2023-09-30
Audit Fees/Expenses
16,000 GBP2023-10-01 ~ 2024-09-30
Wages/Salaries
1,259,105 GBP2023-10-01 ~ 2024-09-30
882,953 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
86,735 GBP2023-10-01 ~ 2024-09-30
61,188 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,365,250 GBP2023-10-01 ~ 2024-09-30
959,720 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,018,014 GBP2023-10-01 ~ 2024-09-30
259,973 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
619,595 GBP2023-10-01 ~ 2024-09-30
288,283 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
510,250 GBP2023-10-01 ~ 2024-09-30
286,510 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,607,248 GBP2024-09-30
3,117,327 GBP2023-09-30
Motor vehicles
710,780 GBP2024-09-30
507,420 GBP2023-09-30
Buildings
14,981,021 GBP2024-09-30
16,031,023 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
19,299,049 GBP2024-09-30
19,655,770 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,876 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-183,900 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-188,776 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-1,250,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
918,702 GBP2023-09-30
Motor vehicles
109,572 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,054,173 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
100,985 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
517,454 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,471 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-61,421 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-63,892 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,315,787 GBP2024-09-30
Motor vehicles
149,136 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,507,735 GBP2024-09-30
Property, Plant & Equipment
Buildings
14,938,209 GBP2024-09-30
16,005,124 GBP2023-09-30
Plant and equipment
2,291,461 GBP2024-09-30
2,198,625 GBP2023-09-30
Motor vehicles
561,644 GBP2024-09-30
397,848 GBP2023-09-30
Raw materials and consumables
3,255,140 GBP2024-09-30
2,825,429 GBP2023-09-30
Value of work in progress
478,004 GBP2024-09-30
376,232 GBP2023-09-30
Finished Goods/Goods for Resale
348,319 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,452,831 GBP2024-09-30
907,241 GBP2023-09-30
Other Debtors
Current
686,839 GBP2024-09-30
292,560 GBP2023-09-30
Prepayments/Accrued Income
Current
586,605 GBP2024-09-30
471,344 GBP2023-09-30
Bank Overdrafts
Current
745,737 GBP2024-09-30
488,487 GBP2023-09-30
Bank Borrowings
Current
175,901 GBP2024-09-30
170,521 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,178,979 GBP2024-09-30
993,242 GBP2023-09-30
Taxation/Social Security Payable
Current
30,060 GBP2024-09-30
22,445 GBP2023-09-30
Other Creditors
Current
448,585 GBP2024-09-30
507,451 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
646,126 GBP2024-09-30
468,631 GBP2023-09-30
Creditors
Current
3,225,388 GBP2024-09-30
2,650,777 GBP2023-09-30
Bank Borrowings
Non-current
9,915,367 GBP2024-09-30
5,554,851 GBP2023-09-30
Creditors
Non-current
9,915,367 GBP2024-09-30
5,554,851 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
175,901 GBP2024-09-30
Total Borrowings
Current, Amounts falling due within one year
175,901 GBP2024-09-30
Bank Borrowings
Non-current, Between one and two years
181,450 GBP2024-09-30
Non-current, Between two and five year
5,115,424 GBP2024-09-30
561,704 GBP2023-09-30
Total Borrowings
10,091,268 GBP2024-09-30
5,725,372 GBP2023-09-30
Net Deferred Tax Liability/Asset
-1,069,578 GBP2024-09-30
-51,564 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,018,014 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-699,479 GBP2024-09-30
-621,215 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
51 shares2024-09-30
51 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25 shares2024-09-30
25 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
15 shares2024-09-30
15 shares2023-09-30
Par Value of Share
Class 3 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
11 shares2024-09-30
11 shares2023-09-30
Par Value of Share
Class 4 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,100 GBP2024-09-30
Between one and five year
22,290 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
33,390 GBP2024-09-30